| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 409 001.00 | | 409 001.00 | 409 001.00 |
BZ Other receivables | 60 329.00 | | 60 329.00 | 60 329.00 |
CD Marketable securities | 161 788.00 | | 161 788.00 | 161 788.00 |
CF Cash and cash equivalents | 183 776.00 | | 183 776.00 | 183 776.00 |
CJ TOTAL (II) | 405 893.00 | | 405 893.00 | 405 893.00 |
CO Grand total (0 to V) | 814 893.00 | | 814 893.00 | 814 893.00 |
CU Other investments | 409 001.00 | | 409 001.00 | 409 001.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 76 000.00 | 76 000.00 | | 76 000.00 |
DD Legal reserve (1) | 7 600.00 | 7 600.00 | | 7 600.00 |
DH Retained earnings | 452 255.00 | 455 698.00 | | 452 255.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -3 501.00 | -3 442.00 | | -3 501.00 |
DL TOTAL (I) | 532 354.00 | 535 855.00 | | 532 354.00 |
DV Miscellaneous Loans and Financial Debts (4) | 281 099.00 | 219 109.00 | | 281 099.00 |
DX Trade payables and related accounts | 1 440.00 | 1 440.00 | | 1 440.00 |
EC TOTAL (IV) | 282 539.00 | 220 549.00 | | 282 539.00 |
EE Grand total (I to V) | 814 893.00 | 756 405.00 | | 814 893.00 |
EG Accrued income and payables due within one year | 282 539.00 | 220 549.00 | | 282 539.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 3 584.00 | |
GF Total Operating Expenses (II) | | | 3 584.00 | |
GG - OPERATING RESULT (I - II) | | | -3 584.00 | |
GL Other interest and similar income | | | 243.00 | |
GP Total financial income (V) | | | 243.00 | |
GR Interest and similar expenses | | | 160.00 | |
GU Total financial expenses (VI) | | | 160.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 83.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -3 501.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 243.00 | 323.00 | | 243.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 3 744.00 | 3 765.00 | | 3 744.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -3 501.00 | -3 442.00 | | -3 501.00 |
| |
| 5 - Fixed assets increase - decrease | Gross value at beginning of year - Item by item | Revaluation - Disposals | Acquisition - Gross value at year-end | |
0G ACQUISITIONS Total General Total | 409 001.00 | | | 409 001.00 |
I3 DECREASES Total Financial Fixed Assets | | | 409 001.00 | |
I4 DECREASES Grand Total | | | 409 001.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 409 001.00 | | | 409 001.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8B Suppliers and Related Accounts | 1 440.00 | 1 440.00 | | 1 440.00 |
VI Group and Associates | 281 099.00 | 281 099.00 | | 281 099.00 |
VM Income taxes | 60 329.00 | 60 329.00 | | 60 329.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 60 329.00 | 60 329.00 | | 60 329.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 282 539.00 | 282 539.00 | | 282 539.00 |
